These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |||||||
|
|
|
|||||||
| (Address of principal executive offices) | (Zip code) | |||||||
|
|
||
| (Registrant’s telephone number, including area code) | ||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
|
|
|
|
||||||||||||
| Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. |
|
☑ | No ☐ | ||||||||
| Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). |
|
☑ | No ☐ | ||||||||
| Large accelerated filer | Accelerated filer |
|
Smaller reporting company | Emerging growth company | ||||||||||
| ☐ | ☐ | ☑ |
|
|
||||||||||
| If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. | ☐ | ||||||||||
| Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). | Yes |
|
No ☑ | ||||||||
| TABLE OF CONTENTS | |||||||||||
| NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS AS OF AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2022 | |||||||||||
|
ITEM 2
.
|
|||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
1
|
||||||||||
|
w
PART I FINANCIAL INFORMATION
|
||
| September 30, 2022 | December 31, 2021 | ||||||||||
| ASSETS | |||||||||||
| Investment in real estate: | |||||||||||
| Land and improvements | $ |
|
$ |
|
|||||||
| Building and improvements |
|
|
|||||||||
| In-place lease assets |
|
|
|||||||||
| Above-market lease assets |
|
|
|||||||||
| Total investment in real estate assets |
|
|
|||||||||
| Accumulated depreciation and amortization |
(
|
(
|
|||||||||
| Net investment in real estate assets |
|
|
|||||||||
| Investment in unconsolidated joint ventures |
|
|
|||||||||
| Total investment in real estate assets, net |
|
|
|||||||||
| Cash and cash equivalents |
|
|
|||||||||
| Restricted cash |
|
|
|||||||||
| Goodwill |
|
|
|||||||||
| Other assets, net |
|
|
|||||||||
| Real estate investments and other assets held for sale |
|
|
|||||||||
| Total assets | $ |
|
$ |
|
|||||||
| LIABILITIES AND EQUITY | |||||||||||
| Liabilities: | |||||||||||
| Debt obligations, net | $ |
|
$ |
|
|||||||
| Below-market lease liabilities, net |
|
|
|||||||||
| Earn-out liability |
|
|
|||||||||
| Derivative liabilities |
|
|
|||||||||
| Deferred income |
|
|
|||||||||
| Accounts payable and other liabilities |
|
|
|||||||||
| Liabilities of real estate investments held for sale |
|
|
|||||||||
| Total liabilities |
|
|
|||||||||
|
Commitments and contingencies (see Note 8)
|
|
|
|||||||||
| Equity: | |||||||||||
|
Preferred stock, $
outstanding at September 30, 2022 and December 31, 2021
|
|
|
|||||||||
|
Common stock, $
and outstanding at September 30, 2022;
|
|
|
|||||||||
|
Class B common stock, $
at September 30, 2022;
December 31, 2021
|
|
|
|||||||||
| Additional paid-in capital (“APIC”) |
|
|
|||||||||
|
Accumulated other comprehensive income (loss) (“AOCI”)
|
|
(
|
|||||||||
| Accumulated deficit |
(
|
(
|
|||||||||
| Total stockholders’ equity |
|
|
|||||||||
| Noncontrolling interests |
|
|
|||||||||
| Total equity |
|
|
|||||||||
| Total liabilities and equity | $ |
|
$ |
|
|||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
2
|
||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Revenues: | |||||||||||||||||||||||
| Rental income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Fees and management income |
|
|
|
|
|||||||||||||||||||
| Other property income |
|
|
|
|
|||||||||||||||||||
| Total revenues |
|
|
|
|
|||||||||||||||||||
| Operating Expenses: | |||||||||||||||||||||||
| Property operating |
|
|
|
|
|||||||||||||||||||
| Real estate taxes |
|
|
|
|
|||||||||||||||||||
| General and administrative |
|
|
|
|
|||||||||||||||||||
| Depreciation and amortization |
|
|
|
|
|||||||||||||||||||
| Impairment of real estate assets |
|
|
|
|
|||||||||||||||||||
| Total operating expenses |
|
|
|
|
|||||||||||||||||||
| Other: | |||||||||||||||||||||||
| Interest expense, net |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| (Loss) gain on disposal of property, net |
(
|
|
|
|
|||||||||||||||||||
| Other expense, net |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net income |
|
|
|
|
|||||||||||||||||||
| Net income attributable to noncontrolling interests |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net income attributable to stockholders | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Earnings per share of common stock: | |||||||||||||||||||||||
|
Net income per share attributable to stockholders - basic and
diluted (see Note 10)
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Comprehensive income: | |||||||||||||||||||||||
| Net income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Other comprehensive income: | |||||||||||||||||||||||
| Change in unrealized value on interest rate swaps |
|
|
|
|
|||||||||||||||||||
| Comprehensive income |
|
|
|
|
|||||||||||||||||||
| Net income attributable to noncontrolling interests |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Change in unrealized value on interest rate swaps attributable to noncontrolling interests |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Reallocation of comprehensive income (loss) upon conversion of noncontrolling interests |
|
|
|
(
|
|||||||||||||||||||
| Comprehensive income attributable to stockholders | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
3
|
||||||||||
| Three Months Ended September 30, 2022 and 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | Class B Common Stock | APIC | AOCI | Accumulated Deficit | Total Stockholders’ Equity | Noncontrolling Interests | Total Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Shares | Amount | Shares | Amount | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Balance at July 1, 2021 |
|
$ |
|
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||||||||||||
| Issuance of common stock |
|
|
— | — |
|
— | — |
|
— |
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Offering costs, discounts, and
commissions |
— | — | — | — |
(
|
— | — |
(
|
— |
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Change in unrealized value on interest
rate swaps |
— | — | — | — | — |
|
— |
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Common distributions declared, $
per share
|
— | — | — | — | — | — |
(
|
(
|
— |
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Distributions to noncontrolling interests | — | — | — | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Share-based compensation | — | — |
|
(
|
|
— | — |
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Impact of reverse stock split | — | — | — |
(
|
|
— | — | — | — |
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Net income | — | — | — | — | — | — |
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Balance at September 30, 2021 |
|
$ |
|
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||||||||||||
| Balance at July 1, 2022 |
|
$ |
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||||||||||||
| Issuance of common stock |
|
|
— | — |
|
— | — |
|
— |
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Offering costs, discounts, and
commissions |
— | — | — | — |
(
|
— | — |
(
|
— |
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Change in unrealized value on interest
rate swaps |
— | — | — | — | — |
|
— |
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Common distributions declared, $
per share
|
— | — | — | — | — | — |
(
|
(
|
— |
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Distributions to noncontrolling interests | — | — | — | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Share-based compensation |
|
— | — | — |
|
— | — |
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Conversion of noncontrolling interests |
|
|
— | — |
|
|
— |
|
(
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Net income | — | — | — | — | — | — |
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Balance at September 30, 2022 |
|
$ |
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
4
|
||||||||||
| Nine Months Ended September 30, 2022 and 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | Class B Common Stock | APIC | AOCI | Accumulated Deficit | Total Stockholders’ Equity | Noncontrolling Interests | Total Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Shares | Amount | Shares | Amount | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Balance at January 1, 2021 |
|
$ |
|
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||||||||||||
| Issuance of common stock |
|
|
— | — |
|
— | — |
|
— |
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Offering costs, discounts, and
commissions |
— | — | — | — |
(
|
— | — |
(
|
— |
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Dividend reinvestment plan (“DRIP”) | — | — |
|
|
|
— | — |
|
— |
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Share repurchases | — | — |
(
|
— |
(
|
— | — |
(
|
— |
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Change in unrealized value on interest
rate swaps |
— | — | — | — | — |
|
— |
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Common distributions declared, $
per share
|
— | — | — | — | — | — |
(
|
(
|
— |
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Distributions to noncontrolling interests | — | — | — | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Share-based compensation | — | — |
|
|
|
— | — |
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Conversion of noncontrolling interests | — | — |
|
— |
|
(
|
— |
|
(
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Impact of reverse stock split | — | — | — |
(
|
|
— | — | — | — |
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Other | — | — | — | — |
(
|
— | — |
(
|
— |
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Net income | — | — | — | — | — | — |
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Balance at September 30, 2021 |
|
$ |
|
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||||||||||||
| Balance at January 1, 2022 |
|
$ |
|
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||||||||||||
| Conversion of Class B common stock |
|
|
(
|
(
|
— | — | — |
|
— |
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Issuance of common stock |
|
|
— | — |
|
— | — |
|
— |
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Offering costs, discounts, and
commissions |
— | — | — | — |
(
|
— | — |
(
|
— |
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Change in unrealized value on interest
rate swaps |
— | — | — | — | — |
|
— |
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Common distributions declared, $
per share
|
— | — | — | — | — | — |
(
|
(
|
— |
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Distributions to noncontrolling interests | — | — | — | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Share-based compensation |
|
|
— | — |
|
— | — |
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Conversion of noncontrolling interests |
|
|
— | — |
|
|
— |
|
(
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Settlement of earn-out liability | — | — | — | — | — | — | — | — |
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Net income | — | — | — | — | — | — |
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Balance at September 30, 2022 |
|
$ |
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
5
|
||||||||||
| Nine Months Ended September 30, | |||||||||||
| 2022 | 2021 | ||||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||||
|
Net income
|
$ |
|
$ |
|
|||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
| Depreciation and amortization of real estate assets |
|
|
|||||||||
| Impairment of real estate assets |
|
|
|||||||||
| Depreciation and amortization of corporate assets |
|
|
|||||||||
| Net amortization of above- and below-market leases |
(
|
(
|
|||||||||
| Amortization of deferred financing expenses |
|
|
|||||||||
| Amortization of debt and derivative adjustments |
|
|
|||||||||
|
Gain on disposal of property, net
|
(
|
(
|
|||||||||
| Change in fair value of earn-out liability |
|
|
|||||||||
| Straight-line rent |
(
|
(
|
|||||||||
| Share-based compensation |
|
|
|||||||||
| Return on investment in unconsolidated joint ventures |
|
|
|||||||||
| Other |
|
|
|||||||||
| Changes in operating assets and liabilities: | |||||||||||
| Other assets, net |
(
|
(
|
|||||||||
| Accounts payable and other liabilities |
|
|
|||||||||
|
Net cash provided by operating activities
|
|
|
|||||||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||
| Real estate acquisitions |
(
|
(
|
|||||||||
| Capital expenditures |
(
|
(
|
|||||||||
| Proceeds from sale of real estate, net |
|
|
|||||||||
| Investment in third parties |
|
(
|
|||||||||
| Return of investment in unconsolidated joint ventures |
|
|
|||||||||
| Investment in marketable securities |
(
|
(
|
|||||||||
|
Net cash (used in) provided by investing activities
|
(
|
|
|||||||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||
| Proceeds from revolving credit facility |
|
|
|||||||||
| Payments on revolving credit facility |
(
|
(
|
|||||||||
| Proceeds from loans payable |
|
|
|||||||||
| Payments on mortgages and loans payable |
(
|
(
|
|||||||||
| Distributions paid, net of DRIP |
(
|
(
|
|||||||||
| Distributions to noncontrolling interests |
(
|
(
|
|||||||||
| Proceeds from issuance of common stock |
|
|
|||||||||
| Payment of offering costs |
(
|
(
|
|||||||||
| Repurchases of Class B common stock |
|
(
|
|||||||||
| Other |
|
(
|
|||||||||
|
Net cash used in financing activities
|
(
|
(
|
|||||||||
|
NET DECREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH
|
(
|
(
|
|||||||||
| CASH, CASH EQUIVALENTS, AND RESTRICTED CASH: | |||||||||||
| Beginning of period |
|
|
|||||||||
| End of period | $ |
|
$ |
|
|||||||
| RECONCILIATION TO CONSOLIDATED BALANCE SHEETS: | |||||||||||
| Cash and cash equivalents | $ |
|
$ |
|
|||||||
| Restricted cash |
|
|
|||||||||
| Cash, cash equivalents, and restricted cash at end of period | $ |
|
$ |
|
|||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
6
|
||||||||||
| Nine Months Ended September 30, | |||||||||||
| 2022 | 2021 | ||||||||||
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | |||||||||||
| Cash paid for interest | $ |
|
$ |
|
|||||||
| SUPPLEMENTAL SCHEDULE OF NON-CASH ACTIVITIES: | |||||||||||
| Settlement of earn-out liability |
|
|
|||||||||
| Right-of-use (“ROU”) assets obtained in exchange for new lease liabilities |
|
|
|||||||||
| Accrued capital expenditures |
|
|
|||||||||
| Change in distributions payable |
|
(
|
|||||||||
| Change in distributions payable - noncontrolling interests |
(
|
(
|
|||||||||
| Change in accrued share repurchase obligation |
|
(
|
|||||||||
| Distributions reinvested |
|
|
|||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
7
|
||||||||||
| 1. ORGANIZATION | ||
| 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | ||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
8
|
||||||||||
| 3. LEASES | ||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
|
Rental income related to fixed lease
payments
(1)
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Rental income related to variable
lease payments
(1)(2)
|
|
|
|
|
|||||||||||||||||||
|
Straight-line rent amortization
(3)
|
|
|
|
|
|||||||||||||||||||
| Amortization of lease assets |
|
|
|
|
|||||||||||||||||||
| Lease buyout income |
|
|
|
|
|||||||||||||||||||
|
Adjustments for collectibility
(4)
|
|
|
(
|
|
|||||||||||||||||||
| Total rental income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Year | Amount | ||||||||||
| Remaining 2022 | $ |
|
|||||||||
| 2023 |
|
||||||||||
| 2024 |
|
||||||||||
| 2025 |
|
||||||||||
| 2026 |
|
||||||||||
| Thereafter |
|
||||||||||
| Total | $ |
|
|||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
9
|
||||||||||
| 4. REAL ESTATE ACTIVITY | ||
| Nine Months Ended September 30, | |||||||||||
| 2022 | 2021 | ||||||||||
| Number of properties acquired |
|
|
|||||||||
|
Number of outparcels acquired
(1)
|
|
|
|||||||||
| Contract price | $ |
|
$ |
|
|||||||
|
Total price of acquisitions
(2)
|
|
|
|||||||||
| September 30, 2022 | September 30, 2021 | ||||||||||
| ASSETS | |||||||||||
| Land and improvements | $ |
|
$ |
|
|||||||
| Building and improvements |
|
|
|||||||||
| In-place lease assets |
|
|
|||||||||
| Above-market lease assets |
|
|
|||||||||
| Total assets |
|
|
|||||||||
| LIABILITIES | |||||||||||
| Below-market lease liabilities |
|
|
|||||||||
| Total liabilities |
|
|
|||||||||
| Net assets acquired | $ |
|
$ |
|
|||||||
| September 30, 2022 | September 30, 2021 | ||||||||||
| Acquired in-place leases |
|
|
|||||||||
| Acquired above-market leases |
|
|
|||||||||
| Acquired below-market leases |
|
|
|||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
10
|
||||||||||
| Nine Months Ended September 30, | |||||||||||
| 2022 | 2021 | ||||||||||
|
Number of properties sold
(1)
|
|
|
|||||||||
|
Number of outparcels sold
(2)(3)
|
|
|
|||||||||
| Contract Price | $ |
|
$ |
|
|||||||
|
Proceeds from sale of real estate, net
(4)
|
|
|
|||||||||
|
Gain on sale of property, net
(5)
|
|
|
|||||||||
| 5. OTHER ASSETS, NET | ||
| September 30, 2022 | December 31, 2021 | ||||||||||
| Other assets, net: | |||||||||||
| Deferred leasing commissions and costs | $ |
|
$ |
|
|||||||
|
Deferred financing expenses
(1)
|
|
|
|||||||||
| Office equipment, including capital lease assets, and other |
|
|
|||||||||
| Corporate intangible assets |
|
|
|||||||||
| Total depreciable and amortizable assets |
|
|
|||||||||
| Accumulated depreciation and amortization |
(
|
(
|
|||||||||
| Net depreciable and amortizable assets |
|
|
|||||||||
|
Accounts receivable, net
(2)
|
|
|
|||||||||
| Accounts receivable - affiliates |
|
|
|||||||||
|
Deferred rent receivable, net
(3)
|
|
|
|||||||||
| Derivative assets |
|
|
|||||||||
| Prepaid expenses and other |
|
|
|||||||||
| Investment in third parties |
|
|
|||||||||
| Investment in marketable securities |
|
|
|||||||||
| Total other assets, net | $ |
|
$ |
|
|||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
11
|
||||||||||
| 6. DEBT OBLIGATIONS | ||
|
Interest Rate
(1)
|
September 30, 2022 | December 31, 2021 | |||||||||||||||
| Revolving credit facility |
SOFR +
|
$ |
|
$ |
|
||||||||||||
|
Term loans
(2)
|
|
|
|
||||||||||||||
| Senior unsecured notes due 2031 |
|
|
|
||||||||||||||
| Secured loan facilities |
|
|
|
||||||||||||||
| Mortgages |
|
|
|
||||||||||||||
| Finance lease liability |
|
|
|||||||||||||||
| Discount on notes payable |
(
|
(
|
|||||||||||||||
| Assumed market debt adjustments, net |
(
|
(
|
|||||||||||||||
| Deferred financing expenses, net |
(
|
(
|
|||||||||||||||
| Total | $ |
|
$ |
|
|||||||||||||
|
Weighted-average interest rate
(3)
|
|
% |
|
% | |||||||||||||
| September 30, 2022 | December 31, 2021 | ||||||||||
| As to interest rate: | |||||||||||
|
Fixed-rate debt
(1)
|
$ |
|
$ |
|
|||||||
| Variable-rate debt |
|
|
|||||||||
| Total | $ |
|
$ |
|
|||||||
| As to collateralization: | |||||||||||
| Unsecured debt | $ |
|
$ |
|
|||||||
| Secured debt |
|
|
|||||||||
| Total | $ |
|
$ |
|
|||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
12
|
||||||||||
| 7. DERIVATIVES AND HEDGING ACTIVITIES | ||
| September 30, 2022 | December 31, 2021 | ||||||||||||||||
| SOFR Swaps | LIBOR Swaps | LIBOR Swaps | |||||||||||||||
| Count |
|
|
|
||||||||||||||
| Notional amount | $ |
|
$ |
|
$ |
|
|||||||||||
| Fixed interest rate |
|
|
|
||||||||||||||
| Maturity date | 2023-2024 | 2024-2025 | 2022-2025 | ||||||||||||||
| Weighted-average term (in years) |
|
|
|
||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
|
Amount of gain (loss) recognized in
Other Comprehensive Income
|
$ |
|
$ |
(
|
$ |
|
$ |
|
|||||||||||||||
|
Amount of (gain) loss reclassified from
AOCI into Interest Expense, Net
|
(
|
|
|
|
|||||||||||||||||||
| 8. COMMITMENTS AND CONTINGENCIES | ||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
13
|
||||||||||
| 9. EQUITY | ||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
14
|
||||||||||
| Month | Date of Record | Date Distribution Paid | Monthly Distribution Rate | Cash Distribution | |||||||||||||
| September | 9/16/2022 | 10/3/2022 | $ |
|
$ |
|
|||||||||||
| October | 10/17/2022 | 11/1/2022 |
|
|
|||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
|
OP units converted into shares of
common stock
(1)
|
|
|
|
|
|||||||||||||||||||
|
Distributions paid on OP units
(2)
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| 10. EARNINGS PER SHARE | ||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
15
|
||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Numerator: | |||||||||||||||||||||||
|
Net income attributable to stockholders - basic
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Net income attributable to convertible OP units
(1)
|
|
|
|
|
|||||||||||||||||||
|
Net income - diluted
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Denominator: | |||||||||||||||||||||||
| Weighted-average shares - basic |
|
|
|
|
|||||||||||||||||||
|
OP units
(1)
|
|
|
|
|
|||||||||||||||||||
| Dilutive restricted stock awards |
|
|
|
|
|||||||||||||||||||
| Adjusted weighted-average shares - diluted |
|
|
|
|
|||||||||||||||||||
| Earnings per common share: | |||||||||||||||||||||||
|
Basic and diluted income per share
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| 11. RELATED PARTY TRANSACTIONS | ||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
|
Recurring fees
(1)
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Realized performance income
(2)
|
|
|
|
|
|||||||||||||||||||
|
Transactional revenue and
reimbursements
(3)
|
|
|
|
|
|||||||||||||||||||
|
Insurance premiums
(4)
|
|
|
|
|
|||||||||||||||||||
| Total fees and management income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
16
|
||||||||||
| 12. FAIR VALUE MEASUREMENTS | ||
| September 30, 2022 | December 31, 2021 | ||||||||||||||||||||||
|
Recorded Principal Balance
(1)
|
Fair Value |
Recorded Principal Balance
(1)
|
Fair Value | ||||||||||||||||||||
| Revolving credit facility | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Term loans |
|
|
|
|
|||||||||||||||||||
| Senior unsecured notes due 2031 |
|
|
|
|
|||||||||||||||||||
| Secured portfolio loan facilities |
|
|
|
|
|||||||||||||||||||
|
Mortgages
(2)
|
|
|
|
|
|||||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| September 30, 2022 | December 31, 2021 | ||||||||||||||||||||||
| Level 1 | Level 2 | Level 3 | Level 1 | Level 2 | Level 3 | ||||||||||||||||||
| Recurring | |||||||||||||||||||||||
| Marketable securities | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
|
Derivative assets
(1)
|
|
|
|
|
|
|
|||||||||||||||||
| Derivative liabilities |
|
|
|
|
(
|
|
|||||||||||||||||
| Earn-out liability |
|
|
|
|
(
|
|
|||||||||||||||||
| Nonrecurring | |||||||||||||||||||||||
|
Impaired real estate assets, net
(2)
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
17
|
||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Impairment of real estate assets | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| 13. SUBSEQUENT EVENTS | ||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
18
|
||||||||||
| CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS | ||
|
KEY PERFORMANCE INDICATORS AND DEFINED TERMS
|
||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
19
|
||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
20
|
||||||||||
| OVERVIEW | ||
| September 30, 2022 | September 30, 2021 | ||||||||||
| Number of properties | 270 | 267 | |||||||||
| Number of states | 31 | 31 | |||||||||
| Total square feet | 31,098 | 30,443 | |||||||||
| ABR | $ | 429,005 | $ | 388,272 | |||||||
| % ABR from omni-channel grocery-anchored shopping centers | 97.1 | % | 96.3 | % | |||||||
| Leased occupancy %: | |||||||||||
| Total portfolio spaces | 97.1 | % | 95.6 | % | |||||||
| Anchor spaces | 98.9 | % | 97.6 | % | |||||||
| Inline spaces | 93.6 | % | 91.9 | % | |||||||
|
Average remaining lease term (in years)
(1)
|
4.5 | 4.6 | |||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
21
|
||||||||||
| September 30, 2022 | |||||||||||||||||||||||
| Joint Venture | Ownership Percentage | Number of Properties | ABR | GLA | |||||||||||||||||||
| GRP I | 14% | 20 | $ | 30,356 | 2,209 | ||||||||||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
22
|
||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
23
|
||||||||||
|
Neighbor
(1)
|
ABR | % of ABR | Leased Square Feet | % of Leased Square Feet |
Number of Locations
(2)
|
||||||||||||||||||||||||
| Kroger | $ | 27,451 | 6.3 | % | 3,366 | 11.0 | % | 61 | |||||||||||||||||||||
| Publix | 23,623 | 5.5 | % | 2,314 | 7.6 | % | 57 | ||||||||||||||||||||||
| Albertsons | 18,232 | 4.2 | % | 1,709 | 5.6 | % | 31 | ||||||||||||||||||||||
| Ahold Delhaize | 17,662 | 4.1 | % | 1,249 | 4.1 | % | 23 | ||||||||||||||||||||||
| Walmart | 8,932 | 2.1 | % | 1,770 | 5.8 | % | 13 | ||||||||||||||||||||||
| Giant Eagle | 7,810 | 1.8 | % | 828 | 2.7 | % | 12 | ||||||||||||||||||||||
| Sprouts Farmers Market | 6,494 | 1.5 | % | 421 | 1.4 | % | 14 | ||||||||||||||||||||||
| TJX Companies | 6,030 | 1.4 | % | 516 | 1.7 | % | 18 | ||||||||||||||||||||||
| Dollar Tree | 3,711 | 0.9 | % | 352 | 1.2 | % | 37 | ||||||||||||||||||||||
| Raley's | 3,672 | 0.8 | % | 248 | 0.8 | % | 4 | ||||||||||||||||||||||
| SUPERVALU | 3,244 | 0.7 | % | 336 | 1.1 | % | 5 | ||||||||||||||||||||||
| Subway Group | 2,589 | 0.6 | % | 100 | 0.3 | % | 70 | ||||||||||||||||||||||
| Lowe's | 2,469 | 0.6 | % | 369 | 1.2 | % | 4 | ||||||||||||||||||||||
| Anytime Fitness, Inc. | 2,461 | 0.6 | % | 151 | 0.5 | % | 31 | ||||||||||||||||||||||
| Starbucks Corporation | 2,250 | 0.5 | % | 51 | 0.2 | % | 30 | ||||||||||||||||||||||
| Kohl's Corporation | 2,241 | 0.5 | % | 365 | 1.2 | % | 4 | ||||||||||||||||||||||
| Office Depot | 2,237 | 0.5 | % | 179 | 0.6 | % | 8 | ||||||||||||||||||||||
| Food 4 Less (PAQ) | 2,215 | 0.5 | % | 119 | 0.4 | % | 2 | ||||||||||||||||||||||
| Save Mart | 2,174 | 0.5 | % | 258 | 0.8 | % | 5 | ||||||||||||||||||||||
| Petco Animal Supplies, Inc. | 2,136 | 0.5 | % | 127 | 0.4 | % | 11 | ||||||||||||||||||||||
| Total | $ | 147,633 | 34.1 | % | 14,828 | 48.6 | % | 440 | |||||||||||||||||||||
| RESULTS OF OPERATIONS | ||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
24
|
||||||||||
|
Three Months Ended
September 30, |
Favorable (Unfavorable)
Change |
|||||||||||||||||||||||||
| (Dollars in thousands) | 2022 | 2021 | $ |
%
(1)
|
||||||||||||||||||||||
| Revenues: | ||||||||||||||||||||||||||
| Rental income | $ | 142,857 | $ | 128,826 | $ | 14,031 | 10.9 | % | ||||||||||||||||||
| Fees and management income | 2,081 | 2,435 | (354) | (14.5) | % | |||||||||||||||||||||
| Other property income | 716 | 1,073 | (357) | (33.3) | % | |||||||||||||||||||||
| Total revenues | 145,654 | 132,334 | 13,320 | 10.1 | % | |||||||||||||||||||||
| Operating Expenses: | ||||||||||||||||||||||||||
| Property operating | 23,089 | 21,608 | (1,481) | (6.9) | % | |||||||||||||||||||||
| Real estate taxes | 18,041 | 16,375 | (1,666) | (10.2) | % | |||||||||||||||||||||
| General and administrative | 10,843 | 11,627 | 784 | 6.7 | % | |||||||||||||||||||||
| Depreciation and amortization | 60,013 | 53,901 | (6,112) | (11.3) | % | |||||||||||||||||||||
| Impairment of real estate assets | — | 698 | 698 | NM | ||||||||||||||||||||||
| Total operating expenses | 111,986 | 104,209 | (7,777) | (7.5) | % | |||||||||||||||||||||
| Other: | ||||||||||||||||||||||||||
|
Interest expense, net
|
(17,569) | (18,570) | 1,001 | 5.4 | % | |||||||||||||||||||||
| (Loss) gain on disposal of property, net | (10) | 14,093 | (14,103) | (100.1) | % | |||||||||||||||||||||
|
Other expense, net
|
(3,916) | (7,086) | 3,170 | 44.7 | % | |||||||||||||||||||||
|
Net income
|
12,173 | 16,562 | (4,389) | (26.5) | % | |||||||||||||||||||||
|
Net income attributable to noncontrolling interests
|
(1,135) | (1,929) | 794 | 41.2 | % | |||||||||||||||||||||
|
Net income attributable to stockholders
|
$ | 11,038 | $ | 14,633 | $ | (3,595) | (24.6) | % | ||||||||||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
25
|
||||||||||
| Three Months Ended September 30, | |||||||||||
| 2022 | 2021 | ||||||||||
| Interest on unsecured term loans and senior notes, net | $ | 10,492 | $ | 8,913 | |||||||
| Interest on secured debt | 5,080 | 6,049 | |||||||||
| Interest on revolving credit facility, net | 443 | 237 | |||||||||
| Non-cash amortization and other | 1,558 | 1,697 | |||||||||
|
(Gain) loss on extinguishment or modification of debt and other, net
(1)
|
(4) | 1,674 | |||||||||
|
Interest expense, net
|
$ | 17,569 | $ | 18,570 | |||||||
| Weighted-average interest rate as of end of period | 3.3 | % | 3.3 | % | |||||||
| Weighted-average term (in years) as of end of period | 4.6 | 4.2 | |||||||||
| Three Months Ended September 30, | |||||||||||
| 2022 | 2021 | ||||||||||
| Increase in fair value of earn-out liability (see Note 12) | $ | — | $ | (5,000) | |||||||
|
Equity in net income (loss) of unconsolidated joint ventures
|
29 | (54) | |||||||||
| Transaction and acquisition expenses | (3,740) | (1,775) | |||||||||
| Federal, state, and local income tax expense | (179) | (165) | |||||||||
| Other | (26) | (92) | |||||||||
|
Other expense, net
|
$ | (3,916) | $ | (7,086) | |||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
26
|
||||||||||
|
Nine Months Ended
September 30, |
Favorable (Unfavorable)
Change |
|||||||||||||||||||||||||
| (Dollars in thousands) | 2022 | 2021 | $ |
%
(1)
|
||||||||||||||||||||||
| Revenues: | ||||||||||||||||||||||||||
| Rental income | $ | 418,835 | $ | 386,784 | $ | 32,051 | 8.3 | % | ||||||||||||||||||
| Fees and management income | 9,323 | 7,095 | 2,228 | 31.4 | % | |||||||||||||||||||||
| Other property income | 2,175 | 1,906 | 269 | 14.1 | % | |||||||||||||||||||||
| Total revenues | 430,333 | 395,785 | 34,548 | 8.7 | % | |||||||||||||||||||||
| Operating Expenses: | ||||||||||||||||||||||||||
| Property operating | 69,261 | 65,784 | (3,477) | (5.3) | % | |||||||||||||||||||||
| Real estate taxes | 52,005 | 49,762 | (2,243) | (4.5) | % | |||||||||||||||||||||
| General and administrative | 33,751 | 32,905 | (846) | (2.6) | % | |||||||||||||||||||||
| Depreciation and amortization | 178,008 | 165,829 | (12,179) | (7.3) | % | |||||||||||||||||||||
| Impairment of real estate assets | — | 6,754 | 6,754 | NM | ||||||||||||||||||||||
| Total operating expenses | 333,025 | 321,034 | (11,991) | (3.7) | % | |||||||||||||||||||||
| Other: | ||||||||||||||||||||||||||
|
Interest expense, net
|
(52,895) | (57,765) | 4,870 | 8.4 | % | |||||||||||||||||||||
|
Gain on disposal of property, net
|
4,151 | 31,678 | (27,527) | (86.9) | % | |||||||||||||||||||||
|
Other expense, net
|
(9,738) | (25,595) | 15,857 | 62.0 | % | |||||||||||||||||||||
|
Net income
|
38,826 | 23,069 | 15,757 | 68.3 | % | |||||||||||||||||||||
|
Net income attributable to noncontrolling interests
|
(4,181) | (2,739) | (1,442) | (52.6) | % | |||||||||||||||||||||
|
Net income attributable to stockholders
|
$ | 34,645 | $ | 20,330 | $ | 14,315 | 70.4 | % | ||||||||||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
27
|
||||||||||
| Nine Months Ended September 30, | |||||||||||
| 2022 | 2021 | ||||||||||
| Interest on unsecured term loans and senior notes, net | $ | 29,920 | $ | 30,119 | |||||||
| Interest on secured debt | 15,758 | 19,075 | |||||||||
| Interest on revolving credit facility, net | 1,211 | 672 | |||||||||
| Non-cash amortization and other | 4,981 | 5,115 | |||||||||
|
Loss on extinguishment or modification of debt and other, net
(1)
|
1,025 | 2,784 | |||||||||
|
Interest expense, net
|
$ | 52,895 | $ | 57,765 | |||||||
| Weighted-average interest rate as of end of period | 3.3 | % | 3.3 | % | |||||||
| Weighted-average term (in years) as of end of period | 4.6 | 4.2 | |||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
28
|
||||||||||
| Nine Months Ended September 30, | |||||||||||
| 2022 | 2021 | ||||||||||
| Increase in fair value of earn-out liability (see Note 12) | $ | (1,809) | $ | (23,000) | |||||||
|
Equity in net income of unconsolidated joint ventures
|
1,203 | 747 | |||||||||
| Transaction and acquisition expenses | (7,820) | (2,850) | |||||||||
| Federal, state, and local income tax expense | (373) | (496) | |||||||||
| Other | (939) | 4 | |||||||||
|
Other expense, net
|
$ | (9,738) | $ | (25,595) | |||||||
| Total Deals | Inline Deals | |||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
| New leases: | ||||||||||||||||||||||||||
| Number of leases | 99 | 140 | 97 | 133 | ||||||||||||||||||||||
| Square footage (in thousands) | 240 | 551 | 201 | 312 | ||||||||||||||||||||||
| ABR (in thousands) | $ | 5,417 | $ | 9,172 | $ | 4,990 | $ | 6,749 | ||||||||||||||||||
| ABR PSF | $ | 22.57 | $ | 16.63 | $ | 24.78 | $ | 21.64 | ||||||||||||||||||
| Cost PSF of executing new leases | $ | 41.02 | $ | 24.11 | $ | 43.30 | $ | 31.15 | ||||||||||||||||||
| Number of comparable leases | 41 | 57 | 41 | 56 | ||||||||||||||||||||||
| Comparable rent spread | 21.3 | % | 14.1 | % | 21.3 | % | 14.1 | % | ||||||||||||||||||
| Weighted-average lease term (in years) | 7.5 | 8.6 | 7.0 | 6.2 | ||||||||||||||||||||||
| Renewals and options: | ||||||||||||||||||||||||||
| Number of leases | 141 | 128 | 124 | 110 | ||||||||||||||||||||||
| Square footage (in thousands) | 921 | 854 | 307 | 211 | ||||||||||||||||||||||
| ABR (in thousands) | $ | 13,591 | $ | 11,082 | $ | 7,408 | $ | 5,377 | ||||||||||||||||||
| ABR PSF | $ | 14.76 | $ | 12.98 | $ | 24.12 | $ | 25.53 | ||||||||||||||||||
| ABR PSF prior to renewals | $ | 13.55 | $ | 12.30 | $ | 21.26 | $ | 22.85 | ||||||||||||||||||
| Percentage increase in ABR PSF | 9.0 | % | 5.5 | % | 13.4 | % | 11.7 | % | ||||||||||||||||||
| Cost PSF of executing renewals and options | $ | 0.56 | $ | 0.22 | $ | 1.66 | $ | 0.86 | ||||||||||||||||||
|
Number of comparable leases
(2)
|
104 | 97 | 102 | 91 | ||||||||||||||||||||||
|
Comparable rent spread
(2)
|
15.5 | % | 8.9 | % | 15.3 | % | 13.1 | % | ||||||||||||||||||
| Weighted-average lease term (in years) | 4.2 | 5.4 | 4.5 | 4.6 | ||||||||||||||||||||||
| Portfolio retention rate | 88.5 | % | 91.2 | % | 79.9 | % | 80.4 | % | ||||||||||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
29
|
||||||||||
| Total Deals | Inline Deals | |||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
| New leases: | ||||||||||||||||||||||||||
| Number of leases | 296 | 417 | 283 | 401 | ||||||||||||||||||||||
| Square footage (in thousands) | 901 | 1,360 | 612 | 931 | ||||||||||||||||||||||
| ABR (in thousands) | $ | 17,838 | $ | 23,630 | $ | 14,790 | $ | 19,171 | ||||||||||||||||||
| ABR PSF | $ | 19.80 | $ | 17.38 | $ | 24.16 | $ | 20.59 | ||||||||||||||||||
| Cost PSF of executing new leases | $ | 34.91 | $ | 27.52 | $ | 37.31 | $ | 30.05 | ||||||||||||||||||
| Number of comparable leases | 113 | 184 | 111 | 181 | ||||||||||||||||||||||
| Comparable rent spread | 31.3 | % | 14.9 | % | 24.2 | % | 14.9 | % | ||||||||||||||||||
| Weighted-average lease term (in years) | 7.9 | 8.1 | 7.4 | 6.4 | ||||||||||||||||||||||
| Renewals and options: | ||||||||||||||||||||||||||
| Number of leases | 453 | 465 | 411 | 416 | ||||||||||||||||||||||
| Square footage (in thousands) | 2,665 | 2,880 | 920 | 855 | ||||||||||||||||||||||
| ABR (in thousands) | $ | 37,971 | $ | 35,449 | $ | 22,001 | $ | 19,752 | ||||||||||||||||||
| ABR PSF | $ | 14.25 | $ | 12.31 | $ | 23.92 | $ | 23.10 | ||||||||||||||||||
| ABR PSF prior to renewals | $ | 13.08 | $ | 11.58 | $ | 21.18 | $ | 21.11 | ||||||||||||||||||
| Percentage increase in ABR PSF | 8.9 | % | 6.3 | % | 12.9 | % | 9.4 | % | ||||||||||||||||||
| Cost PSF of executing renewals and options | $ | 0.57 | $ | 0.56 | $ | 1.10 | $ | 1.22 | ||||||||||||||||||
|
Number of comparable leases
(2)
|
352 | 388 | 346 | 372 | ||||||||||||||||||||||
|
Comparable rent spread
(2)
|
14.9 | % | 8.2 | % | 14.4 | % | 9.8 | % | ||||||||||||||||||
| Weighted-average lease term (in years) | 4.8 | 5.0 | 4.2 | 4.1 | ||||||||||||||||||||||
| Portfolio retention rate | 90.1 | % | 88.3 | % | 81.1 | % | 80.1 | % | ||||||||||||||||||
| NON-GAAP MEASURES | ||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
30
|
||||||||||
| Three Months Ended September 30, | Favorable (Unfavorable) | Nine Months Ended September 30, | Favorable (Unfavorable) | ||||||||||||||||||||||||||||||||||||||||||||
| 2022 | 2021 |
$
Change |
%
Change |
2022 | 2021 | $ Change | % Change | ||||||||||||||||||||||||||||||||||||||||
| Revenues: | |||||||||||||||||||||||||||||||||||||||||||||||
|
Rental income
(1)
|
$ | 96,067 | $ | 90,949 | $ | 5,118 | $ | 284,629 | $ | 270,090 | $ | 14,539 | |||||||||||||||||||||||||||||||||||
| Tenant recovery income | 30,696 | 29,645 | 1,051 | 90,468 | 86,566 | 3,902 | |||||||||||||||||||||||||||||||||||||||||
|
Reserves for uncollectibility
(2)
|
112 | 59 | 53 | (403) | 1,280 | (1,683) | |||||||||||||||||||||||||||||||||||||||||
| Other property income | 581 | 989 | (408) | 1,767 | 1,740 | 27 | |||||||||||||||||||||||||||||||||||||||||
| Total revenues | 127,456 | 121,642 | 5,814 | 4.8 | % | 376,461 | 359,676 | 16,785 | 4.7 | % | |||||||||||||||||||||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||||||||||||||||||||||||||
|
Property operating expenses
|
18,559 | 17,156 | (1,403) | 56,664 | 52,912 | (3,752) | |||||||||||||||||||||||||||||||||||||||||
|
Real estate taxes
|
16,381 | 15,819 | (562) | 48,031 | 48,160 | 129 | |||||||||||||||||||||||||||||||||||||||||
| Total operating expenses | 34,940 | 32,975 | (1,965) | (6.0) | % | 104,695 | 101,072 | (3,623) | (3.6) | % | |||||||||||||||||||||||||||||||||||||
| Total Same-Center NOI | $ | 92,516 | $ | 88,667 | $ | 3,849 | 4.3 | % | $ | 271,766 | $ | 258,604 | $ | 13,162 | 5.1 | % | |||||||||||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
|
Net income
|
$ | 12,173 | $ | 16,562 | $ | 38,826 | $ | 23,069 | |||||||||||||||
| Adjusted to exclude: | |||||||||||||||||||||||
|
Fees and management income
|
(2,081) | (2,435) | (9,323) | (7,095) | |||||||||||||||||||
|
Straight-line rental income
(1)
|
(3,932) | (2,476) | (9,060) | (6,868) | |||||||||||||||||||
|
Net amortization of above- and below-market leases
|
(1,081) | (908) | (3,161) | (2,633) | |||||||||||||||||||
|
Lease buyout income
|
(221) | (560) | (2,362) | (3,138) | |||||||||||||||||||
|
General and administrative expenses
|
10,843 | 11,627 | 33,751 | 32,905 | |||||||||||||||||||
|
Depreciation and amortization
|
60,013 | 53,901 | 178,008 | 165,829 | |||||||||||||||||||
| Impairment of real estate assets | — | 698 | — | 6,754 | |||||||||||||||||||
| Interest expense, net | 17,569 | 18,570 | 52,895 | 57,765 | |||||||||||||||||||
|
Loss (gain) on disposal of property, net
|
10 | (14,093) | (4,151) | (31,678) | |||||||||||||||||||
|
Other expense, net
|
3,916 | 7,086 | 9,738 | 25,595 | |||||||||||||||||||
|
Property operating expenses related to fees and
management income |
704 | 1,489 | 3,061 | 3,611 | |||||||||||||||||||
| NOI for real estate investments | 97,913 | 89,461 | 288,222 | 264,116 | |||||||||||||||||||
|
Less: Non-same-center NOI
(2)
|
(5,397) | (794) | (16,456) | (5,512) | |||||||||||||||||||
| Total Same-Center NOI | $ | 92,516 | $ | 88,667 | $ | 271,766 | $ | 258,604 | |||||||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
31
|
||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Calculation of Nareit FFO Attributable to Stockholders and OP Unit Holders | |||||||||||||||||||||||
|
Net income
|
$ | 12,173 | $ | 16,562 | $ | 38,826 | $ | 23,069 | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Depreciation and amortization of real estate assets | 59,136 | 52,984 | 175,305 | 162,979 | |||||||||||||||||||
| Impairment of real estate assets | — | 698 | — | 6,754 | |||||||||||||||||||
|
Loss (gain) on disposal of property, net
|
10 | (14,093) | (4,151) | (31,678) | |||||||||||||||||||
| Adjustments related to unconsolidated joint ventures | 662 | 776 | 181 | 676 | |||||||||||||||||||
| Nareit FFO attributable to stockholders and OP unit holders | $ | 71,981 | $ | 56,927 | $ | 210,161 | $ | 161,800 | |||||||||||||||
| Calculation of Core FFO | |||||||||||||||||||||||
| Nareit FFO attributable to stockholders and OP unit holders | $ | 71,981 | $ | 56,927 | $ | 210,161 | $ | 161,800 | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Depreciation and amortization of corporate assets | 877 | 917 | 2,703 | 2,850 | |||||||||||||||||||
| Change in fair value of earn-out liability | — | 5,000 | 1,809 | 23,000 | |||||||||||||||||||
| Transaction and acquisition expenses | 3,740 | 1,775 | 7,820 | 2,850 | |||||||||||||||||||
|
(Gain) loss on extinguishment or modification of debt and other, net
|
(4) | 1,674 | 1,025 | 2,784 | |||||||||||||||||||
|
Amortization of unconsolidated joint venture basis
differences |
1 | 80 | 220 | 905 | |||||||||||||||||||
|
Realized performance income
(1)
|
— | — | (2,742) | — | |||||||||||||||||||
| Core FFO | $ | 76,595 | $ | 66,373 | $ | 220,996 | $ | 194,189 | |||||||||||||||
| Nareit FFO Attributable to Stockholders and OP Unit Holders/Core FFO per diluted share | |||||||||||||||||||||||
|
Weighted-average shares of common stock outstanding -
diluted |
131,593 | 122,573 | 129,805 | 112,317 | |||||||||||||||||||
|
Nareit FFO attributable to stockholders and OP unit holders
per share - diluted |
$ | 0.55 | $ | 0.46 | $ | 1.62 | $ | 1.44 | |||||||||||||||
| Core FFO per share - diluted | $ | 0.58 | $ | 0.54 | $ | 1.70 | $ | 1.73 | |||||||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
32
|
||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | Year Ended December 31, | |||||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | 2021 | |||||||||||||||||||||||||
|
Calculation of EBITDA
re
|
|||||||||||||||||||||||||||||
|
Net income
|
$ | 12,173 | $ | 16,562 | $ | 38,826 | $ | 23,069 | $ | 17,233 | |||||||||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||
| Depreciation and amortization | 60,013 | 53,901 | 178,008 | 165,829 | 221,433 | ||||||||||||||||||||||||
| Interest expense, net | 17,569 | 18,570 | 52,895 | 57,765 | 76,371 | ||||||||||||||||||||||||
|
Loss (gain) on disposal of property, net
|
10 | (14,093) | (4,151) | (31,678) | (30,421) | ||||||||||||||||||||||||
| Impairment of real estate assets | — | 698 | — | 6,754 | 6,754 | ||||||||||||||||||||||||
| Federal, state, and local tax expense | 179 | 165 | 373 | 496 | 327 | ||||||||||||||||||||||||
|
Adjustments related to unconsolidated
joint ventures |
927 | 1,107 | 1,061 | 1,704 | 1,431 | ||||||||||||||||||||||||
|
EBITDA
re
|
$ | 90,871 | $ | 76,910 | $ | 267,012 | $ | 223,939 | $ | 293,128 | |||||||||||||||||||
|
Calculation of Adjusted EBITDA
re
|
|||||||||||||||||||||||||||||
|
EBITDA
re
|
$ | 90,871 | $ | 76,910 | $ | 267,012 | $ | 223,939 | $ | 293,128 | |||||||||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||
| Change in fair value of earn-out liability | — | 5,000 | 1,809 | 23,000 | 30,436 | ||||||||||||||||||||||||
| Transaction and acquisition expenses | 3,740 | 1,775 | 7,820 | 2,850 | 5,363 | ||||||||||||||||||||||||
|
Amortization of unconsolidated joint
venture basis differences |
1 | 80 | 220 | 905 | 1,167 | ||||||||||||||||||||||||
|
Realized performance income
(1)
|
— | — | (2,742) | — | (675) | ||||||||||||||||||||||||
|
Adjusted EBITDA
re
|
$ | 94,612 | $ | 83,765 | $ | 274,119 | $ | 250,694 | $ | 329,419 | |||||||||||||||||||
| LIQUIDITY AND CAPITAL RESOURCES | ||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
33
|
||||||||||
| September 30, 2022 | December 31, 2021 | ||||||||||
| Total debt obligations, gross | $ | 1,890,039 | $ | 1,914,082 | |||||||
| Weighted-average interest rate | 3.3 | % | 3.3 | % | |||||||
| Weighted-average term (in years) | 4.6 | 5.2 | |||||||||
|
Revolving credit facility capacity
(1)
|
$ | 800,000 | $ | 500,000 | |||||||
|
Revolving credit facility availability
(2)
|
733,385 | 489,329 | |||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
34
|
||||||||||
| September 30, 2022 | December 31, 2021 | ||||||||||
| Net debt: | |||||||||||
|
Total debt, excluding discounts, market adjustments, and deferred
financing expenses |
$ | 1,914,397 | $ | 1,941,504 | |||||||
| Less: Cash and cash equivalents | 5,249 | 93,109 | |||||||||
| Total net debt | $ | 1,909,148 | $ | 1,848,395 | |||||||
| Enterprise value: | |||||||||||
| Net debt | $ | 1,909,148 | $ | 1,848,395 | |||||||
|
Total equity market capitalization
(1)(2)
|
3,678,197 | 4,182,996 | |||||||||
| Total enterprise value | $ | 5,587,345 | $ | 6,031,391 | |||||||
| September 30, 2022 | December 31, 2021 | ||||||||||
|
Net debt to Adjusted EBITDA
re
- annualized
:
|
|||||||||||
| Net debt | $ | 1,909,148 | $ | 1,848,395 | |||||||
|
Adjusted EBITDA
re
- annualized
(1)
|
352,844 | 329,419 | |||||||||
|
Net debt to Adjusted EBITDA
re
- annualized
|
5.4x | 5.6x | |||||||||
| Net debt to total enterprise value: | |||||||||||
| Net debt | $ | 1,909,148 | $ | 1,848,395 | |||||||
| Total enterprise value | 5,587,345 | 6,031,391 | |||||||||
| Net debt to total enterprise value | 34.2% | 30.6% | |||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
35
|
||||||||||
| Nine Months Ended September 30, | |||||||||||
| 2022 | 2021 | ||||||||||
| Capital expenditures for real estate: | |||||||||||
| Capital improvements | $ | 12,426 | $ | 5,900 | |||||||
| Tenant improvements | 18,696 | 16,350 | |||||||||
| Redevelopment and development | 37,443 | 24,312 | |||||||||
| Total capital expenditures for real estate | 68,565 | 46,562 | |||||||||
| Corporate asset capital expenditures | 2,757 | 1,429 | |||||||||
|
Capitalized indirect costs
(1)
|
3,026 | 1,324 | |||||||||
| Total capital spending activity | $ | 74,348 | $ | 49,315 | |||||||
| Nine Months Ended September 30, | |||||||||||
| 2022 | 2021 | ||||||||||
| Number of properties acquired | 5 | 4 | |||||||||
|
Number of outparcels acquired
(1)
|
3 | 3 | |||||||||
| Contract price | $ | 228,842 | $ | 88,451 | |||||||
|
Total price of acquisitions
(2)
|
229,895 | 88,954 | |||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
36
|
||||||||||
| Nine Months Ended September 30, | |||||||||||
| 2022 | 2021 | ||||||||||
|
Number of properties sold
(1)
|
3 | 20 | |||||||||
|
Number of outparcels sold
(2)(3)
|
3 | 3 | |||||||||
| Contract price | $ | 28,737 | $ | 188,252 | |||||||
|
Proceeds from sale of real estate, net
(4)
|
27,286 | 180,340 | |||||||||
|
Gain on sale of property, net
(5)
|
4,151 | 33,121 | |||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
37
|
||||||||||
| Nine Months Ended September 30, | |||||||||||||||||||||||
| 2022 | 2021 | $ Change |
% Change
(1)
|
||||||||||||||||||||
|
Net cash provided by operating activities
|
$ | 228,763 | $ | 198,313 | $ | 30,450 | 15.4 | % | |||||||||||||||
|
Net cash (used in) provided by investing activities
|
(276,275) | 37,835 | (314,110) | NM | |||||||||||||||||||
|
Net cash used in financing activities
|
(43,571) | (253,870) | 210,299 | 82.8 | % | ||||||||||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
38
|
||||||||||
| CRITICAL ACCOUNTING ESTIMATES | ||
|
w
PART II OTHER INFORMATION
|
||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
39
|
||||||||||
| Period | Total Number of Shares Purchased | Average Price Paid per Share | Total Number of Shares Purchased as Part of a Publicly Announced Plan or Program | Approximate Dollar Value of Shares That May Yet Be Purchased Under the Plan or Program (in thousands) | |||||||||||||||||||
|
July 1, 2022 - July 31, 2022
(1)
|
182 | $ | 33.80 | — | $ | 250,000 | |||||||||||||||||
| August 1, 2022 - August 31, 2022 | — | — | — | 250,000 | |||||||||||||||||||
| September 1, 2022 to September 30, 2022 | — | — | — | 250,000 | |||||||||||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
40
|
||||||||||
| Ex. | Description | Reference | |||||||||
| 3.1 | Form 10-Q, filed May 5, 2022, Exhibit 3.1 | ||||||||||
| 3.2 | Form 8-K, filed July 19, 2021, Exhibit 3.1 | ||||||||||
| 22.1 | * | ||||||||||
| 31.1 | * | ||||||||||
| 31.2 | * | ||||||||||
| 32.1 | * | ||||||||||
| 32.2 | * | ||||||||||
| 101.INS | Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document | ||||||||||
| 101.SCH | Inline XBRL Taxonomy Extension Schema Document | ||||||||||
| 101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document | ||||||||||
| 101.DEF | Inline XBRL Taxonomy Definition Linkbase Document | ||||||||||
| 101.LAB | Inline XBRL Taxonomy Extension Label Linkbase Document | ||||||||||
| 101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document | ||||||||||
| 104 | Cover Page Interactive Data File (formatted as inline XBRL and contained in exhibit 101) | ||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
41
|
||||||||||
| PHILLIPS EDISON & COMPANY, INC. | ||||||||
| Date: November 3, 2022 | By: |
/s/ Jeffrey S. Edison
|
||||||
| Jeffrey S. Edison | ||||||||
| Chairman of the Board and Chief Executive Officer (Principal Executive Officer) | ||||||||
| Date: November 3, 2022 | By: |
/s/ John P. Caulfield
|
||||||
| John P. Caulfield | ||||||||
| Executive Vice President, Chief Financial Officer, and Treasurer (Principal Financial Officer) | ||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2022 FORM 10-Q
|
42
|
||||||||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|